[GFM] QoQ TTM Result on 30-Jun-2021 [#2]

Stock
[GFM] GFM SERVICES BERHAD
Announcement Date
26-Aug-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
30-Jun-2021 [#2]
Profit Trend
QoQ- 6.15%
YoY- 1444.28%
Quarter Report
Latest QR
Upcoming QR
GFM's Result
GFM's Financial Summary
View:
Show?
TTM Result
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Revenue 121,729 124,976 123,450 122,933 117,837 116,870 108,852 7.74%
PBT 19,273 19,223 19,360 19,004 18,583 17,551 13,316 27.98%
Tax -8,968 -9,030 -8,405 -8,750 -8,923 -9,150 -11,245 -14.01%
NP 10,305 10,193 10,955 10,254 9,660 8,401 2,071 191.74%
-
NP to SH 10,305 10,193 10,955 10,254 9,660 8,401 2,071 191.74%
-
Tax Rate 46.53% 46.97% 43.41% 46.04% 48.02% 52.13% 84.45% -
Total Cost 111,424 114,783 112,495 112,679 108,177 108,469 106,781 2.88%
-
Net Worth 126,588 129,906 126,851 125,642 114,593 114,191 117,900 4.85%
Dividend
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Net Worth 126,588 129,906 126,851 125,642 114,593 114,191 117,900 4.85%
NOSH 550,385 550,378 550,378 537,880 520,880 520,880 519,513 3.92%
Ratio Analysis
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
NP Margin 8.47% 8.16% 8.87% 8.34% 8.20% 7.19% 1.90% -
ROE 8.14% 7.85% 8.64% 8.16% 8.43% 7.36% 1.76% -
Per Share
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
RPS 22.12 23.09 23.36 23.48 22.62 23.54 22.16 -0.12%
EPS 1.87 1.88 2.07 1.96 1.85 1.69 0.42 170.88%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.23 0.24 0.24 0.24 0.22 0.23 0.24 -2.79%
Adjusted Per Share Value based on latest NOSH - 537,880
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
RPS 16.03 16.45 16.25 16.19 15.51 15.39 14.33 7.76%
EPS 1.36 1.34 1.44 1.35 1.27 1.11 0.27 194.13%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1667 0.171 0.167 0.1654 0.1509 0.1503 0.1552 4.88%
Price Multiplier on Financial Quarter End Date
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Date 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 -
Price 0.195 0.195 0.26 0.23 0.31 0.18 0.17 -
P/RPS 0.88 0.84 1.11 0.98 1.37 0.76 0.77 9.31%
P/EPS 10.41 10.36 12.54 11.74 16.72 10.64 40.32 -59.48%
EY 9.60 9.66 7.97 8.52 5.98 9.40 2.48 146.73%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.85 0.81 1.08 0.96 1.41 0.78 0.71 12.75%
Price Multiplier on Announcement Date
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Date 26/05/22 25/02/22 25/11/21 26/08/21 27/05/21 25/02/21 26/11/20 -
Price 0.18 0.22 0.21 0.215 0.27 0.18 0.175 -
P/RPS 0.81 0.95 0.90 0.92 1.19 0.76 0.79 1.68%
P/EPS 9.61 11.68 10.13 10.98 14.56 10.64 41.51 -62.33%
EY 10.40 8.56 9.87 9.11 6.87 9.40 2.41 165.29%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.78 0.92 0.88 0.90 1.23 0.78 0.73 4.51%

PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.

NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.

Div Payout %, NP Margin, ROE, DY, QoQ ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments
Post a Comment